SAMPLE COSTS TO PRODUCE

Transcription

1 RI-VN-07-2 UNIVERSITY OF CALIFORNIA COOPERATIVE EXTENSION 2007 SAMPLE COSTS TO PRODUCE RICE DELTA REGION OF SAN JOAQUIN & SACRAMENTO COUNTIES SAN JOAQUIN VALLEY - North Two year crop rotation Mick Canevari Karen M. Klonsky Richard L. De Moura UCCE Farm Advisor, San Joaquin County UCCE Specialist, Department of Agricultural and Resource Economics, UC Davis Staff Research Associate, Department of Agricultural and Resource Economics, UC Davis

2 UNIVERSITY OF CALIFORNIA COOPERATIVE EXTENSION SAMPLE COSTS TO PRODUCE RICE (Multiple Crop Rotation) Delta Region of San Joaquin & Sacramento Counties San Joaquin Valley North 2007 CONTENTS INTRODUCTION... 2 ASSUMPTIONS... 3 Cultural Practices and Material Inputs... 3 Labor, Interest & Equipment Costs... 5 Cash Overhead... 6 Non-Cash Overhead... 6 REFERENCES... 8 Table 1. Sample Costs to Establish a Rice Field... 9 Table 2. Costs Per Acre To Produce Rice Table 3. Costs and Returns Per Acre To Produce Rice Table 4. Monthly Cash Costs Per Acre To Produce Rice Table 5. Ranging Analysis Table 6. Whole Farm Annual Equipment, Investment And Business Overhead Costs Table 7. Hourly Equipment Costs Table 8. Operations with Equipment and Materials Sample costs to produce rice in the northern San Joaquin and Sacramento Valley Delta region (San Joaquin and Sacramento counties) are presented in this study. This study is intended as a guide only, and can be used to make production decisions, determine potential returns, prepare budgets and evaluate production loans. Practices described are based on those production practices considered typical for the crop and area, but will not apply to every farm. Sample costs for labor, materials, equipment and custom services are based on current figures. A blank column, Your Costs, in Tables 2 and 3 is provided to enter your farming costs. The hypothetical farm operation, production practices, overhead, and calculations are described under the assumptions. For additional information or an explanation of the calculations used in the study call the Department of Agricultural and Resource Economics, University of California, Davis, (530) or your local UC Cooperative Extension office. Sample Cost of Production Studies are available for many commodities. All current and some archived studies can be downloaded from the Agricultural and Resource Economics website at UC Davis These studies as well as other archived studies not on the website can be requested through the department by calling (530) The University of California is an affirmative action/equal opportunity employer The University of California and the United States Department of Agriculture cooperating Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 2

3 ASSUMPTIONS The assumptions refer to Tables 1 to 8 and pertain to sample costs to produce rice in the northern San Joaquin Valley and Sacramento Valley Delta region (San Joaquin and Sacramento counties). The cultural practices described represent production operations and materials considered typical for a well managed farm in the region. Costs, materials, and practices in this study will not apply to all farms. Timing of and types of cultural practices will vary among growers within the region and from season to season due to variables such as weather, soil, insect and disease pressure. The study is intended as a guide only. The use of trade names and cultural practices in this report does not constitute an endorsement or recommendation by the University of California nor is any criticism implied by omission of other similar products or cultural practices. Farm. The study is based on a hypothetical non-contiguous 1,500 acre farm of which 300 acres are annually planted to rice on a two year rotation with potatoes. Other farmed crops are asparagus, tomatoes, corn and wheat. 100 acres are farmstead, roads, rice levees, and ditches. Typically, a grower with this amount of rice acreage will have several non-adjacent fields and the cultural practices will vary among fields. The farm is located on high percent organic peat soils in the Delta region of San Joaquin and Sacramento counties. The farm is owned and managed by the grower. Cultural Practices and Material Inputs Field Establishment (Table 1). The rice paddies are established for two years of rice production. Tillage operations are done in the fall (October) and consist of disking twice with a heavy duty disc, laser leveled, ripped in two directions, discing once with a finish disc, levees are made with five passes and irrigation/drainage boxes installed. The rice boxes are included in the establishment costs, because they will be removed when the rice growing in the field is finished. Field Preparation. In the spring of each year, the field is disced three times twice with a heavy duty disk and once with a finish disk. The field is then floated or leveled (may not need to be done every year). Levees are mowed in the fall of the first year and the boxes and levees repaired in the second year. One-half the cost of these operations is allocated to the field each year. The levees are mowed in the fall during both the first and second year. Planting. Certified seed of M104 rice is planted in April or May. M104 is a medium grain Calrose variety having cold weather tolerance. Each check or paddy is 20 acres. The rice is drilled with a 16 foot wide typical grain seeder onto the prepared seed bed at 6-inch spacing. The planting operation runs 12 hours per day, but includes lunch and downtime. The planting crew uses one tractor driver for the planter plus one person on the drill. Starter fertilizer is applied with the seed. Two tractors plus two tenders that are furnished by the fertilizer company are used to transport the seed and fertilizer from the trailers to the drill. One operator handles both of these operations. Two 30 foot belt loaders (furnished by the fertilizer company) are located at the truck to load the tenders from the bottom dump trailers. Nutrition. At planting, 150 pounds of % zinc fertilizer is applied through the grain drill. In June, nitrogen (N) as is applied by ground prior to flooding at the rate of 83 pounds (400 pounds of material) per acre. The field is top dressed with ammonium sulfate by air in July at 21 pounds of N (100 pounds of material) per acre Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 3

4 Soil/Tissue Sampling. Soil samples are taken in March (not necessarily on an annual basis) for phosphorous (P) and potassium (K) analysis at one sample per 25 acres. Tissue samples are collected in late June for N analysis at one sample per 25 acres. All samples are collected by the PCA and the analysis is included in the grower service agreement. Irrigation. The fields are flooded beginning in early June when the rice is six inches tall and drained in late August or September. Flooding and draining labor costs are included in the irrigator labor. It is assumed that the irrigator checks the field daily during June, July and August. The irrigator travels the fields in a pickup and based on grower data takes hours per acre. The land is below sea level and after opening a siphon valve on the river, the water flows into the fields. Growers have riparian rights and pay a reclamation fee for water costs which are listed under Cash Overhead. In the fall after harvest, the fields are flooded and allowed to set over the winter. They are then drained in the spring (March) to prepare the field for the new season. Pest Management. The pesticides and rates mentioned in this cost study are listed in UC Pest Management Guidelines, Rice. For more information on pest identification, monitoring, and management visit the UC IPM website at For information and pesticide use permits, contact the local county Agricultural Commissioner's office. Adjuvants or surfactants may be recommended for use with some pesticides, but are not included in this study. Pesticide costs vary by location and grower volume. Pesticide costs in this study are taken from a single dealer and shown with an assumed volume discount. Pest Control Adviser (PCA). The PCA or crop consultant monitors the field for agronomic problems including pests and nutrition, collects soil and tissue samples, and writes pesticide recommendations. Growers may hire private PCAs or receive the service as part of a service agreement with an agricultural chemical and fertilizer company. PCA service is provided by the chemical/fertilizer company in this study. Weeds. Broadleaf and grasses are troublesome weeds in rice fields. The first step for weed control maybe Roundup (glyphosate) ground applied to early germinating weeds before the rice emerges. After rice emergence and before flooding, Regiment and Prowl H20 are ground applied to the field for control of broadleaves and grasses. Other herbicides maybe needed for specific weed species. For each application, one person delivers the material to the applicator, while one person mixes the materials. Both work while the field applicator is spraying. Another person delivers water to the mixing area and works half the time of the mixer. The water tank and ball tank for hauling the mixture is furnished by the chemical company. The levees are mowed once (April) or twice a year (April, October), with dual rotary mowers when there is no water in the field. The October operation is shown in the tables under post harvest Insects. Armyworms are a problem in some rice fields. In this study Warrior insecticide is applied in July by air to 20% of the acres. Disease. No diseases assumed. Harvest. The water is drained 7 to 10 days before harvest. The rice crop is custom harvested beginning at 22% kernel moisture (green rice) using a rice combine with a cutter-bar header. The custom harvester charges are based on green weight (94.7 cwt). The grain is dumped from the combine into the bankout wagon, furnished by the custom harvester. The rice is delivered to the grain trailers at the field edge. Once the grain trailers are full, the grain is transported at no cost to the grower s designated dryer that also has storage Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 4

5 Yields. According to the Ag Commissioner s Annual Crop Report for 2003 to 2006, the average yields in the county ranged from 60 to 81 hundredweight (cwt). Yields provided by growers in the Delta Region ranged from 63 to 92 hundredweight. For this study the average field(s) yields 80 hundredweight at 12% moisture (dry weight). Returns. The rice is sold for $11 per hundredweight. Returns to the grower according to the Ag Commissioner s Annual Crop Report for 2003 to 2006 ranges from $9.00 to $11.75 per hundredweight. Government payments are not included in the income and due to their complexity are not described in the study. For more information on the programs, contact the USDA Farm Service Agency. Assessments. Under a state marketing order a mandatory assessment is collected and administered by the California Rice research Board. The $0.06 per dry hundredweight pays for rice research in California. In additions, the California Rice Commission assesses the grower and handler each $ per dry hundredweight. Drying and Storage. Drying charges increase with moisture content and most dryers use a rate schedule that reflects the loss of moisture plus other invisible losses in the system associated with immature kernels, dockage and dust. The non-moisture factor varies among dryers, but ranges from about 2% to 6%. Together, these losses are called shrink. Rice is assumed to be dried to 12% moisture. The drying charge is based on the greenweight calculated above. Storage is based on the dry weight. Post Harvest. In October, the levees are mowed with a sickle mower, the straw is shredded/mulched with a flail mower, and then the field is flooded for the winter. Pickup. The one-half ton pickup is used by the irrigator and included in the irrigation cost. Non-irrigation pickup use for the one-half ton is listed as a separate line item. The three-quarter ton pickup used by the owner/operator is included as a line item. The mileage and times are estimated and not taken from any specific data. Labor, Equipment, and Interest Costs Labor. Labor rates of $13.90 per hour for machine operators and $11.12 for general labor includes payroll overhead of 39%. The basic hourly wages are $10.00 for machine operators and $8.00 for general labor. The overhead includes the employers share of federal and California state payroll taxes, workers' compensation insurance for field crops (code 0171), and a percentage for other possible benefits. Workers compensation costs will vary among growers, but for this study the cost is based upon the average industry final rate as of January 1, 2007 (personal from California Department of Insurance, May 18, 2007, unreferenced). Labor for operations involving machinery are 20% higher than the operation time given in Table 1 and 2 to account for the extra labor involved in equipment set up, moving, maintenance, work breaks, and field repair. Equipment Operating Costs. Repair costs are based on purchase price, annual hours of use, total hours of life, and repair coefficients formulated by American Society of Agricultural Engineers (ASAE). Fuel and lubrication costs are also determined by ASAE equations based on maximum power takeoff (PTO) horsepower, and fuel type. Prices for on-farm delivery of diesel and gasoline are $2.30 and $2.80 per gallon, respectively. Fuel costs are derived from American Automobile Association (AAA) and Energy Information Administration 2006 monthly data. The cost includes a 2% local sales tax on diesel fuel and 8% sales tax on gasoline. Gasoline also includes federal and state excise tax, which are refundable for on-farm use when filing your 2007 Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 5

6 income tax. The fuel, lube, and repair cost per acre for each operation in Tables 1 and 2 are determined by multiplying the total hourly operating cost in Table 7 for each piece of equipment used for the selected operation by the hours per acre. Tractor time is 10% higher than implement time for a given operation to account for setup, travel and down time. Interest on Operating Capital. Interest on operating capital is based on cash operating costs and is calculated monthly until harvest at a nominal rate of 10.00% per year. A nominal interest rate is the typical market cost of borrowed funds. The interest cost of post harvest operations is discounted back to the last harvest month using a negative interest charge. The rate will vary depending upon various factors, but the rate in this study is considered a typical lending rate by a farm lending agency as of January Risk. Risks associated with rice production are not assigned a production cost. While this study makes an effort to model a production system based on typical real world practices, it cannot fully represent financial, agronomic and market risks which affect the profitability and economic viability of rice production. Cash Overhead Cash overhead consists of various cash expenses paid out during the year that are assigned to the whole farm and not to a particular operation. Property Taxes. Counties charge a base property tax rate of 1% on the assessed value of the property. In some counties special assessment districts exist and charge additional taxes on property including equipment, buildings, and improvements. For this study, county taxes are calculated as 1% of the average value of the property. Average value equals new cost plus salvage value divided by two on a per acre basis. Insurance. Insurance for farm investments vary depending on the assets included and the amount of coverage. Property insurance provides coverage for property loss and is charged at 0.714% of the average value of the assets over their useful life. Liability insurance covers accidents on the farm and costs $1,303 for the entire farm. Office Expense. Office and business expenses are estimated at $50 per acre. These expenses include office supplies, telephones, bookkeeping, accounting, and legal fees for whole farm. The cost is a general estimate and not based on any actual data. Reclamation Fee. The Reclamation District manages the main drainage canals and charges $48 per acre. There are several districts in the region and fees vary between districts. Non-Cash Overhead Non-cash overhead is calculated as the capital recovery cost for equipment and other farm investments. Capital Recovery Costs. Capital recovery cost is the annual depreciation and interest costs for a capital investment. It is the amount of money required each year to recover the difference between the purchase price and salvage value (unrecovered capital). It is equivalent to the annual payment on a loan for the investment with the down payment equal to the discounted salvage value. This is a more complex method of calculating ownership costs than straight-line depreciation and opportunity costs, but more accurately represents the annual costs of ownership because it takes the time value of money into account (Boehlje and Eidman). The formula for the calculation of the annual capital recovery costs is ((Purchase Price Salvage Value) x Capital Recovery Factor) + (Salvage Value x Interest Rate) Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 6

7 Salvage Value. Salvage value is an estimate of the remaining value of an investment at the end of its useful life. For farm machinery (tractors and implements) the remaining value is a percentage of the new cost of the investment (Boehlje and Eidman). The percent remaining value is calculated from equations developed by the American Society of Agricultural Engineers (ASAE) based on equipment type and years of life. The life in years is estimated by dividing the wearout life, as given by ASAE by the annual hours of use in this operation. For other investments including irrigation systems, buildings, and miscellaneous equipment, the value at the end of its useful life is zero. The salvage value for land is the purchase price because land does not depreciate. The purchase price and salvage value for equipment and investments are shown in Table 6. Capital Recovery Factor. Capital recovery factor is the amortization factor or annual payment whose present value at compound interest is 1. The amortization factor is a table value that corresponds to the interest rate used and the life of the machine. Interest Rate. An interest rate of 7.25% is used to calculate capital recovery. The rate will vary depending upon loan amount and other lending agency conditions, but is the basic suggested rate by a farm lending agency as of January Land. Land in the delta is valued at $2,500 to $6,000 per acre (Trends & Leases). For this study, a value of $4,000 is assumed. Building. The metal building(s) are on a cement slab and total approximately 5,000 square feet. The buildings are used for shops and equipment storage. Fuel Tanks. Two 500 gallon fuel tanks are on metal stands in cement containment meeting federal and state regulations. Shop/Field Tools. Includes shop equipment and tools and small tools and/or small hand equipment used in the field. Field Establishment. Field costs to establish a permanent rice field are used to determine capital recovery expenses, depreciation and interest on investment for the production years. Establishment cost is the sum of the land preparation and related cash costs. The costs are amortized over the two years the field is expected to be in production. Equipment. Farm equipment is purchased new or used, but the study shows the current purchase price for new equipment. The new purchase price is adjusted to 60% to indicate a mix of new and used equipment. Annual ownership costs for equipment and other investments are shown in Table 6. Equipment costs are composed of three parts: non-cash overhead, cash overhead, and operating costs. Both of the overhead factors have been discussed in previous sections. The operating costs consist of repairs, fuel, and lubrication and are discussed under operating costs. Table Values. Due to rounding, the totals may be slightly different from the sum of the components Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 7

8 REFERENCES Agricultural Commissioner. 2003, 2004, 2005, 2006 Annual Crop Reports, San Joaquin County. Agricultural Commissioner s Office, San Joaquin County, Stockton, CA. American Automobile Association Gas Price Survey AAA Public Affairs, San Francisco, American Society of Agricultural Engineers. (ASAE) American Society of Agricultural Engineers Standards Yearbook. St. Joseph, MO. Boehlje, Michael D., and Vernon R. Eidman Farm Management. John Wiley and Sons. New York, NY. Doanes Editors. Facts and Figures for Farmers Doane Publishing, St. Louis, MO. P 292. California Chapter of the American Society of Farm Managers and Rural Appraisers Trends in Agricultural Land and Lease Values. California Chapter of the American Society of Farm Managers and Rural Appraisers, Inc. Woodbridge, CA. California State Board of equalization. Fuel Tax Division Tax Rates. Internet accessed January Energy Information Administration Weekly Retail on Highway Diesel Prices. Internet accessed January Statewide Integrated Pest Management Project Integrated Pest Management for Rice. Third Edition. University of California. Division of Agriculture and Natural Resources. Oakland, CA. Publication University of California Statewide Integrated Pest Management Program. UC Pest Management Guidelines, Rice University of California, Davis, CA Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 8

9 UC COOPERATIVE EXTENSION Table 1. SAMPLE COSTS TO ESTABLISH A RICE FIELD DELTA REGION (San Joaquin & Sacramento Counties) 2007 Operation Cash and Labor Cost per acre Time Labor Fuel, Lube Material Custom/ Total Your Operation (Hrs/A) Cost & Repairs Cost Rent Cost Cost Establishment Costs: Disk 2X Level Field Rip 2X Disk 1X Make Levees TOTAL ESTABLISHMENT COSTS/ACRE Interest on operating 10.00% 3 TOTAL OPERATING COSTS/ACRE Cash Overhead: Office Expense 13 Liability Insurance 0 Reclamation Fee 12 Property Taxes 53 Property Insurance 6 Investment Repairs 4 TOTAL CASH OVERHEAD COSTS 88 TOTAL CASH COSTS/ACRE Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 9

10 UC COOPERATIVE EXTENSION Table 2. COSTS PER ACRE TO PRODUCE RICE DELTA REGION (San Joaquin & Sacramento Counties) 2007 Operation Cash and Labor Cost per acre Time Labor Fuel, Lube Material Custom/ Total Your Operation (Hrs/A) Cost & Repairs Cost Rent Cost Cost Cultural: Irrigation: Drain Field (winter flooding) Weed: Mow Levees 1X/2 Yrs Irrigation: Rice Box & Levee Repair 1X/2 Yrs Fertilize: Soil Samples taken by PCA Field Prep: Disk 2X (Heavy Duty Disk) Field Prep: Disk 1X (Finish Disk) Field Prep: Float/Triplane Plant/Fertilize: (Seed/ Zn) Weed: (Roundup) Weed: (Regiment, Prowl) Fertilize: broadcast & topdress (21-0-0) Irrigate: Flood Field (Labor for checking daily) Fertilize: Leaf Samples taken by PCA Insect: Worms (Warrior) 20% of acres Irrigate: Flood & Drain Field (August) Pickup: 1/2 ton Pickup: 3/4 ton TOTAL CULTURAL COSTS/ACRE Harvest Combine Rice (Custom) Dry & Store Rice Assessment TOTAL HARVEST COSTS/ACRE Post Harvest: Weed: Mow Levees Straw: Chop/Mulch Irrigate: Flood for Winter TOTAL POSTHARVEST COSTS Interest on operating 10% 13 TOTAL OPERATING COSTS/ACRE CASH OVERHEAD: Office Expense 50 Liability Insurance 1 Reclamation District Fees 48 Property Taxes 45 Property Insurance 2 Investment Repairs 3 TOTAL CASH OVERHEAD COSTS 148 TOTAL CASH COSTS/ACRE 701 NON-CASH OVERHEAD: Per producing Annual Cost Investment Acre Capital Recovery Land 4, Buildings Fuel Tanks Tools-Shop/Field Field Establishment Equipment TOTAL NON-CASH OVERHEAD COSTS 4, TOTAL COSTS/ACRE 1, Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 10

11 UC COOPERATIVE EXTENSION Table 3. COSTS AND RETURNS PER ACRE to PRODUCE RICE DELTA REGION (San Joaquin & Sacramento Counties) 2007 Quantity/ Price or Value or Your Acre Unit Cost/Unit Cost/Acre Cost GROSS RETURNS Rice cwt OPERATING COSTS Seed: Certified Rice Seed- M cwt Fertilizer: % Zn lb S lb N Herbicide: Roundup Ultra Max floz Regiment CA 0.67 oz Prowl H pint Irrigation: Water (No Cost) 4.50 acft Water (Winter No Cost) 3.00 acft Insecticide: Warrior 1.00 floz Assessment: California Rice Research Board (CRRB) cwt California Rice Commission (CRC) ($0.043/cwt) cwt Custom/Contract: Air Application - Fertilizer 1.00 acre Air Application - Insecticide (helicopter) 0.20 acre Harvest (Combine +Bankout) cwt Rice Drying Charge cwt Rice Storage Charge cwt Labor (machine) 3.38 hrs Labor (non-machine) 0.61 hrs Fuel - Gas 0.53 gal Fuel Diesel gal Lube 6 Machinery repair 15 Interest on operating 10% 13 TOTAL OPERATING COSTS/ACRE 553 NET RETURNS ABOVE OPERATING COSTS 327 CASH OVERHEAD COSTS: Office Expense 50 Liability Insurance 1 Reclamation District Fees 48 Property Taxes 45 Property Insurance 2 Investment Repairs 3 TOTAL CASH OVERHEAD COSTS/ACRE 148 TOTAL CASH COSTS/ACRE 701 NON-CASH OVERHEAD COSTS (Capital Recovery) Land 311 Buildings 9 Fuel Tanks 1 Tools-Shop/Field 2 Field Establishment 120 Equipment 29 TOTAL NON-CASH OVERHEAD COSTS/ACRE 471 TOTAL COSTS/ACRE 1,172 NET RETURNS ABOVE TOTAL COSTS Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 11

12 UC COOPERATIVE EXTENSION Table 4. MONTHLY CASH COSTS PER ACRE to PRODUCE RICE DELTA REGION (San Joaquin & Sacramento Counties) 2007 Beginning JAN 07 JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC TOTAL Ending DEC Cultural: Irrigation: Drain Field (winter flooding) 0 0 Weed: Mow Levees 1X/2 Yrs 0 0 Irrigation: Rice Box & Levee Repair 1X/2 Yrs 2 2 Fertilize: Soil Samples (collected by no cost) 0 0 Field Prep: Disk 2X (Heavy Duty Disk) Field Prep: Disk 1X (Finish Disk) 9 9 Field Prep: Float/Triplane Plant/Fertilize: (Seed/ Zn) Weed: Prior to crop emergence (Roundup) Weed: (Regiment, Prowl) Fertilize: broadcast & topdress (21-0-0) Irrigate: Flood Field (Labor for checking daily) Fertilize: Leaf Samples (taken by no cost) 0 Insect: Worms (Warrior) 20% of acres 5 5 Irrigate: Flood & Drain Field (August) 3 3 Pickup: 1/2 ton Pickup: 3/4 ton TOTAL CULTURAL COSTS Harvest: Combine Rice (Custom) Harvest: Dry & Store Rice Harvest: Assessment 8 8 TOTAL HARVEST COSTS Postharvest: Weed: Mow Levees 1 1 Straw: Chop/Mulch Irrigate: Flood for Winter 0 0 TOTAL POSTHARVEST COSTS Interest on operating 10% TOTAL OPERATING COSTS/ACRE Cash Overhead: Office Expense Liability Insurance 1 1 Reclamation District Fees Property Taxes Property Insurance Investment Repairs TOTAL CASH OVERHEAD COSTS TOTAL CASH COSTS/ACRE Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 12

13 UC COOPERATIVE EXTENSION Table 5. RANGING ANALYSIS DELTA REGION (San Joaquin & Sacramento Counties) 2007 COSTS PER ACRE AT VARYING YIELDS TO PRODUCE RICE YIELD (cwt/acre) OPERATING COSTS: Cultural Cost Harvest (combine & bankout) Dry & Store Assessment Post Harvest Costs Interest on operating 10% TOTAL OPERATING COSTS/ACRE Total Operating Costs/cwt CASH OVERHEAD COSTS/ACRE TOTAL CASH COSTS/ACRE Total Cash Costs/cwt NON-CASH OVERHEAD COSTS/ACRE TOTAL COSTS/ACRE 1,102 1,126 1,148 1,172 1,195 1,219 1,242 Total Costs/cwt NET RETURNS PER ACRE ABOVE OPERATING COSTS PRICE YIELD (cwt/acre) $/cwt NET RETURNS PER ACRE ABOVE CASH COSTS PRICE YIELD (cwt/acre) $/cwt NET RETURNS PER ACRE ABOVE TOTAL COSTS PRICE YIELD (cwt/acre) $/cwt Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 13

14 UC COOPERATIVE EXTENSION Table 6. WHOLE FARM ANNUAL EQUIPMENT, INVESTMENT, & OVERHEAD COSTS DELTA REGION (San Joaquin & Sacramento Counties) 2007 ANNUAL EQUIPMENT COSTS Cash Overhead Yrs Salvage Capital Insur- Yr Description Price Life Value Recovery ance Taxes Total HP MFWD Tractor 96, ,432 11, , HP MFWD Tractor 121, ,022 14, , HP MFWD Tractor 30, ,150 3, , HP 2WD Tractor #1 59, ,594 7, , HP 2WD Tractor #2 59, ,594 7, , Ball Tank (loaner) Belt #1 (loaner) 30' Belt #2 (loaner) 30' Bucket Scraper 15' 55, ,891 7, , Disc - Finish 26' 35, ,294 4, , Disc Folding 17' 26, ,626 3, , Drill 6" spacing 16 19, ,409 2, , Fertilizer Spreader 18, ,210 2, , Mower - Flail/Shredder 15' 13, ,354 1, , Mower - Sickle 7'' 4, Pickup - 1/2 ton 26, ,680 3, , Pickup - 3/4 ton 28, ,271 3, , Sprayer-Pull Type 200 gal 40' boom 8, ,519 1, , Tender (loaner) Tender (loaner) Water Tank (loaner) TOTAL 604, ,895 75,787 2,717 3,805 82,309 60% of New Cost * 362,470 94,137 45,472 1,630 2,283 49,385 * Used to reflect a mix of new and used equipment. ANNUAL INVESTMENT COSTS Cash Overhead Yrs Salvage Capital Insur- Description Price Life Value Recovery ance Taxes Repairs Total Buildings 5000 sqft 160, , ,200 17,790 Field Establishment 64, , ,900 Fuel Tanks gal 10, ,248 Land 1500 acres 6,000, ,000, , , ,000 Shop/Field Tools 25, , ,120 TOTAL INVESTMENT 6,259,683 6,000, , ,975 3, ,058 ANNUAL BUSINESS OVERHEAD COSTS Units/ Price/ Total Description Farm Unit Unit Cost Liability Insurance 1,400 acre ,302 Office Expense 1,400 acre ,000 Reclamation District 1,400 acre , Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 14

15 UC COOPERATIVE EXTENSION Table 7. HOURLY EQUIPMENT COSTS DELTA REGION (San Joaquin & Sacramento Counties) 2007 COSTS PER HOUR Actual Cash Overhead Operating Hours Capital Insur- Fuel & Total Total Yr Description Used Recovery ance Taxes Repairs Lube Oper. Costs/Hr HP MFWD Tractor 1, HP MFWD Tractor 1, HP MFWD Tractor 1, HP 2WD Tractor #1 1, HP 2WD Tractor #2 1, Ball Tank (loaner) Belt #1 (loaner) 30' Belt #2 (loaner) 30' Bucket Scraper 15' Disc - Finish 26' Disc Folding 17' Drill 6" spacing Fertilizer Spreader Mower - Flail/Shredder 15' Mower - Sickle 7'' Pickup - 1/2 ton Pickup - 3/4 ton Sprayer-Pull Type 200 gal 40' boom Tender (loaner) Tender (loaner) Water Tank (loaner) Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 15

16 UC COOPERATIVE EXTENSION Table 8. OPERATIONS WITH EQUIPMENT & MATERIALS - PRODUCTION YEAR FOR RICE DELTA REGION (San Joaquin & Sacramento Counties) 2007 LABOR MONTH OPERATION TRACTOR IMPLEMENT HRS/acre MATERIAL RATE/AC UNIT March Drain Field 0.01 March Weed: Mow Levees (1X/2 Yr [2d yr only]) 95HP #1 Mower-Rotary March Box/Levee Repair (1X/2 Yr [2d yr only]) 0.14 March Fertilize: Soil Samples 0.02 Analysis 0.04 each April Disc 2X (heavy duty disk) 180HP Disc 17' April Disc 1X (finish disk) 180HP Disc 26' April Float/Level 180HP Bucket Scraper May Plant/Fertilize 152HP Drill 16 Seed 1.40 cwt 95HP #1 Tender Zn lb 95HP #2 Tender #2 Belt #1 Belt #1 May Weed: Spray 95HP #1 Sprayer 40' Roundup floz 95HP #2 Ball Tank HP Water Tank 0.70 May Weed: Spray 95HP #1 Sprayer 40' Regiment 0.67 oz Prowl 2.00 pt 95HP #2 Ball Tank HP Water Tank 0.70 May Fertilize 55HP Spreader lb N July Custom Air lb N June Flood Pickup 1/2T Water 1.50 acft July Flood Pickup 1/2T Water 1.50 acft August Flood & Drain Pickup 1/2T Water 1.50 acft July Fertilize: Leaf Samples 0.02 Analysis 0.04 each July Insect: Worms Custom Air Warrior 1.00 floz Sept Combine Rice Custom Sept Dry & Store Rice Dry Oct Dry & Store Rice Store Oct Post Harvest: Mow Levees 95HP #1 Mower-Sickle Oct Post Harvest: Chop Mulch Straw 180HP Mower-Flail Oct Post Harvest: Flood for Winter 0.02 Water 3.00 acft 2007 Rice Costs and Returns Study (2-Yr Rotation) Delta Region UC Cooperative Extension 16